Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.77% first-year return on $170k initial cash invested.
-7.77%
Cash On Cash
4.45%
Cap Rate
0.75
DSCR
$4,821
Rent
-$1,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,821 income − $5,923 expenses = $1,102 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,252
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,821
Total Expenses
$5,923
Mortgage P&I
75%
$3,600
Property Taxes
9%
$438
Home Insurance
5%
$228
HOA
0%
$17
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530